1.001
Revenue¥B
1.723
1.778
1.835
1.922
1.968
2.074
2.103
2.173
2.208
2.259
1.083
2.80%
3.20%
57
26.57
Revenue growth%
15.06
17.36
18.37
21.30
23.58
22.09
21.92
19.21
21.13
23.70
3.92
21.92
21.22
81
12.45
Gross margin%
9.65
10.13
10.03
7.89
9.38
9.56
11.70
9.70
9.88
12.85
7.27
9.88
9.79
46
23.97
Operating margin%
13.57
15.82
14.06
11.71
11.29
10.52
8.52
6.16
7.92
7.69
14.27
7.92
10.91
13
16.57
Net margin%
25.44
26.55
28.22
28.73
28.82
26.12
24.10
23.98
24.86
22.82
29.99
24.10
25.78
90
12.36
P/E ratio (avg)x
36.09
34.43
33.94
35.73
32.39
33.16
31.02
29.48
30.86
28.21
14.15
30.86
32.78
25
30.50
EV/EBITx
47.76
52.14
56.05
55.12
54.74
62.76
59.91
65.89
71.25
82.50
28.55
65.89
57.98
19
11.36
FCF yield (avg)%
19.57
17.53
17.40
15.83
14.84
13.88
14.93
15.74
15.93
15.81
4.74
15.74
15.82
78
25.26
FCF margin%
10.93
12.44
12.75
13.85
11.95
12.90
13.99
16.57
15.90
14.44
20.80
14.44
13.38
56
0.735
FCF / Net incomex
0.579
0.556
0.503
0.449
0.448
0.446
0.449
0.491
0.437
0.397
1.207
0.446
0.449
45
16.16
ROIC%
18.36
20.96
21.31
24.05
22.22
23.78
26.06
27.90
27.01
25.48
28.26
26.06
23.92
88
3.49
Return on equity%
18.12
16.16
15.19
14.85
16.33
15.61
13.28
12.17
9.80
7.67
11.15
12.17
15.02
56
16.21
Return on assets%
20.42
19.49
17.06
18.29
21.18
20.04
21.70
19.14
19.27
21.48
7.92
20.04
19.76
90
264.02
EPS¥
104.77
103.39
109.34
106.59
128.02
129.58
137.97
164.66
195.84
229.80
280.61
12.41%
8.58%
—
14.19
EPS growth%
11.87
11.40
8.41
6.05
4.43
2.42
0.53
2.75
3.23
4.85
4.95
2.75
4.64
83
187.34
Bookvalue per sh¥
61.45
58.71
55.36
57.02
55.47
58.55
67.51
68.30
69.48
69.04
208.86
4.47%
2.55%
—
137.46
FCF per share¥
108.36
99.81
105.18
91.38
95.30
95.17
85.49
88.87
84.18
74.50
210.35
(4.80%)
(3.27%)
—
92.96
Dividend per sh¥
118.18
120.34
117.54
134.73
139.23
149.46
171.97
189.05
185.44
200.56
116.21
7.57%
6.53%
—
29.07
Div yield (avg)%
5.51
6.83
4.69
6.32
5.08
4.29
6.57
4.17
5.65
5.87
15.56
5.65
5.58
84
19.51
Payout ratio%
26.15
28.97
29.74
26.89
24.71
22.35
21.73
21.23
21.47
18.66
15.26
21.47
23.53
17
6.072
Shares (diluted)M
4.958
4.814
4.627
4.730
4.924
5.258
5.143
4.664
4.547
4.524
5.986
(1.68%)
(0.70%)
35
20.47
Buyback yield%
32.64
35.33
35.88
35.47
34.06
32.90
30.34
30.94
32.41
34.47
3.34
32.41
33.48
41
1.488
D/E ratiox
0.532
0.527
0.493
0.556
0.561
0.567
0.660
0.703
0.695
0.800
1.310
0.695
0.564
19
1,454
Enterprise value¥M
409.4
366.8
390.3
349.0
379.7
354.5
347.9
382.1
345.3
325.3
145.7
(3.05%)
(3.00%)
87
1.522
LT debt¥B
2.459
2.625
2.923
3.099
3.044
3.172
3.589
4.218
4.976
4.841
1.246
9.72%
7.42%
90
Revenue
¥2.259B
3.20%
1.00×
Cost of revenue
¥1.531B
3.20%
1.00×
Operating expenses
¥228.6M
2.83%
0.96×
Goodwill & intangibles
17.90%